[PANSAR] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[PANSAR] PANSAR BERHAD
Announcement Date
28-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -30.35%
YoY- 56.07%
Quarter Report
Latest QR
Upcoming QR
PANSAR's Result
PANSAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 339,428 389,106 374,802 366,908 344,864 413,618 441,858 -4.29%
PBT 13,308 10,006 11,714 8,786 5,548 22,790 21,774 -7.87%
Tax -3,228 -2,746 -2,606 -2,640 -1,610 -6,422 -5,584 -8.72%
NP 10,080 7,260 9,108 6,146 3,938 16,368 16,190 -7.59%
-
NP to SH 10,080 7,260 9,108 6,146 3,938 16,368 16,190 -7.59%
-
Tax Rate 24.26% 27.44% 22.25% 30.05% 29.02% 28.18% 25.65% -
Total Cost 329,348 381,846 365,694 360,762 340,926 397,250 425,668 -4.18%
-
Net Worth 174,031 178,639 168,000 162,030 160,332 154,150 148,455 2.68%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 9,159 9,240 5,600 11,174 12,657 12,612 11,204 -3.30%
Div Payout % 90.87% 127.27% 61.48% 181.82% 321.43% 77.05% 69.20% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 174,031 178,639 168,000 162,030 160,332 154,150 148,455 2.68%
NOSH 462,000 308,000 280,000 279,363 281,285 280,273 280,103 8.69%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.97% 1.87% 2.43% 1.68% 1.14% 3.96% 3.66% -
ROE 5.79% 4.06% 5.42% 3.79% 2.46% 10.62% 10.91% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 74.11 126.33 133.86 131.34 122.60 147.58 157.75 -11.82%
EPS 2.20 2.36 3.26 2.20 1.40 5.84 5.78 -14.86%
DPS 2.00 3.00 2.00 4.00 4.50 4.50 4.00 -10.90%
NAPS 0.38 0.58 0.60 0.58 0.57 0.55 0.53 -5.39%
Adjusted Per Share Value based on latest NOSH - 279,677
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 65.87 75.52 72.74 71.21 66.93 80.27 85.75 -4.29%
EPS 1.96 1.41 1.77 1.19 0.76 3.18 3.14 -7.55%
DPS 1.78 1.79 1.09 2.17 2.46 2.45 2.17 -3.24%
NAPS 0.3378 0.3467 0.326 0.3145 0.3112 0.2992 0.2881 2.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.55 0.81 0.40 0.42 0.425 0.495 0.46 -
P/RPS 0.74 0.64 0.30 0.32 0.35 0.34 0.29 16.88%
P/EPS 24.99 34.36 12.30 19.09 30.36 8.48 7.96 20.99%
EY 4.00 2.91 8.13 5.24 3.29 11.80 12.57 -17.36%
DY 3.64 3.70 5.00 9.52 10.59 9.09 8.70 -13.51%
P/NAPS 1.45 1.40 0.67 0.72 0.75 0.90 0.87 8.88%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 21/11/18 24/11/17 28/11/16 20/11/15 21/11/14 21/11/13 -
Price 0.575 0.805 0.415 0.40 0.45 0.475 0.51 -
P/RPS 0.78 0.64 0.31 0.30 0.37 0.32 0.32 16.00%
P/EPS 26.12 34.15 12.76 18.18 32.14 8.13 8.82 19.82%
EY 3.83 2.93 7.84 5.50 3.11 12.29 11.33 -16.52%
DY 3.48 3.73 4.82 10.00 10.00 9.47 7.84 -12.65%
P/NAPS 1.51 1.39 0.69 0.69 0.79 0.86 0.96 7.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment